[HSPLANT] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 73.76%
YoY- 36.98%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 114,095 100,824 101,401 116,839 90,368 92,675 73,252 34.33%
PBT 53,431 48,941 49,013 54,369 30,954 31,284 18,529 102.46%
Tax -11,769 -12,607 -12,538 -14,186 -7,829 -8,402 -4,622 86.36%
NP 41,662 36,334 36,475 40,183 23,125 22,882 13,907 107.67%
-
NP to SH 41,662 36,334 36,475 40,183 23,125 22,882 13,907 107.67%
-
Tax Rate 22.03% 25.76% 25.58% 26.09% 25.29% 26.86% 24.94% -
Total Cost 72,433 64,490 64,926 76,656 67,243 69,793 59,345 14.19%
-
Net Worth 1,703,264 1,712,660 1,719,764 1,680,962 1,640,354 1,648,144 1,662,445 1.62%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 48,018 - 40,022 - 32,002 - -
Div Payout % - 132.16% - 99.60% - 139.86% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,703,264 1,712,660 1,719,764 1,680,962 1,640,354 1,648,144 1,662,445 1.62%
NOSH 799,654 800,308 799,890 800,458 800,172 800,069 799,252 0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 36.52% 36.04% 35.97% 34.39% 25.59% 24.69% 18.99% -
ROE 2.45% 2.12% 2.12% 2.39% 1.41% 1.39% 0.84% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.27 12.60 12.68 14.60 11.29 11.58 9.17 34.25%
EPS 5.21 4.54 4.56 5.02 2.89 2.86 1.74 107.60%
DPS 0.00 6.00 0.00 5.00 0.00 4.00 0.00 -
NAPS 2.13 2.14 2.15 2.10 2.05 2.06 2.08 1.59%
Adjusted Per Share Value based on latest NOSH - 800,458
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.26 12.60 12.68 14.60 11.30 11.58 9.16 34.28%
EPS 5.21 4.54 4.56 5.02 2.89 2.86 1.74 107.60%
DPS 0.00 6.00 0.00 5.00 0.00 4.00 0.00 -
NAPS 2.1291 2.1408 2.1497 2.1012 2.0504 2.0602 2.0781 1.62%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.38 2.25 2.48 2.30 2.27 2.14 1.66 -
P/RPS 16.68 17.86 19.56 15.76 20.10 18.47 18.11 -5.33%
P/EPS 45.68 49.56 54.39 45.82 78.55 74.83 95.40 -38.76%
EY 2.19 2.02 1.84 2.18 1.27 1.34 1.05 63.17%
DY 0.00 2.67 0.00 2.17 0.00 1.87 0.00 -
P/NAPS 1.12 1.05 1.15 1.10 1.11 1.04 0.80 25.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 11/02/10 23/11/09 26/08/09 26/05/09 -
Price 3.13 2.35 2.04 2.37 2.32 2.24 2.30 -
P/RPS 21.94 18.65 16.09 16.24 20.54 19.34 25.10 -8.57%
P/EPS 60.08 51.76 44.74 47.21 80.28 78.32 132.18 -40.85%
EY 1.66 1.93 2.24 2.12 1.25 1.28 0.76 68.26%
DY 0.00 2.55 0.00 2.11 0.00 1.79 0.00 -
P/NAPS 1.47 1.10 0.95 1.13 1.13 1.09 1.11 20.57%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment